Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.13% first-year return on $70,395 initial cash invested.
2.13%
Cash On Cash
6.86%
Cap Rate
1.18
DSCR
$2,408
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$2,283
Mortgage P&I
50%
$1,205
Property Taxes
6%
$153
Home Insurance
4%
$107
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265